Not investment advice. Data and computed figures, for information only.
| Name | P/E | Mar Cap ₹ Cr | ROCE % | ROE % |
|---|
| Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 467 | 557 | 599 | 610 | 520 | 521 | 451 | 476 | 602 | 1,223 | 874 | 604 | 638 |
| Expenses | 390 | 456 | 486 | 479 | 410 | 412 | 357 | 396 | 410 | 679 | 572 | 529 | 491 |
| Operating Profit | 78 | 101 | 113 | 131 | 110 | 109 | 94 | 79 | 192 | 544 | 302 | 75 | 147 |
| OPM % | 16.7% | 18.1% | 18.9% | 21.5% | 21.2% | 20.9% | 20.8% | 16.6% | 31.9% | 44.5% | 34.6% | 12.4% | 23.0% |
| Other Income | 3 | 3 | 2 | −19 | 5 | 12 | 2 | 6 | 17 | −8 | 10 | 10 | 21 |
| Interest | 2 | 3 | 3 | 4 | 2 | 3 | 5 | 4 | 6 | 3 | 3 | 2 | 5 |
| Depreciation | 10 | 10 | 11 | 11 | 11 | 11 | 11 | 11 | 12 | 12 | 12 | 15 | 12 |
| Profit before tax | 69 | 91 | 102 | 98 | 103 | 107 | 79 | 71 | 191 | 520 | 297 | 67 | 149 |
| Net Profit | 52 | 68 | 79 | 81 | 80 | 87 | 65 | 45 | 143 | 387 | 220 | 64 | 109 |
| EPS (₹) | 1.87 | 2.48 | 2.85 | 2.94 | 2.89 | 3.15 | 2.33 | 1.62 | 5.17 | 13.97 | 7.96 | 2.30 | 3.94 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,349 | 1,299 | 1,414 | 1,603 | 1,266 | 1,092 | 912 | 1,236 | 1,369 | 2,233 | 1,967 | 3,303 | 3,339 |
| Expenses | 1,210 | 1,164 | 1,286 | 1,477 | 1,169 | 1,011 | 845 | 1,097 | 1,217 | 1,810 | 1,574 | 2,190 | 2,271 |
| Operating Profit | 139 | 134 | 129 | 126 | 97 | 81 | 67 | 139 | 151 | 423 | 393 | 1,113 | 1,068 |
| OPM % | 10.3% | 10.3% | 9.1% | 7.9% | 7.7% | 7.4% | 7.3% | 11.2% | 11.0% | 18.9% | 20.0% | 33.7% | 32.0% |
| Other Income | 9 | 12 | 21 | 16 | 21 | 22 | 6 | 26 | 20 | 8 | 38 | 44 | 32 |
| Interest | 71 | 68 | 46 | 41 | 31 | 22 | 15 | 7 | 7 | 13 | 13 | 15 | 14 |
| Depreciation | 53 | 51 | 48 | 46 | 44 | 41 | 39 | 35 | 35 | 41 | 44 | 51 | 52 |
| Profit before tax | 24 | 27 | 54 | 55 | 43 | 40 | 19 | 122 | 130 | 377 | 374 | 1,092 | 1,034 |
| Net Profit | 14 | 15 | 38 | 32 | 28 | 26 | 14 | 94 | 98 | 280 | 276 | 814 | 780 |
| EPS (₹) | 0.56 | 0.59 | 1.53 | 1.14 | 1.00 | 0.95 | 0.50 | 3.39 | 3.56 | 10.13 | 9.99 | 29.40 | 28.17 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 25 | 25 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | — |
| Reserves | 539 | 584 | 701 | 724 | 739 | 745 | 754 | 838 | 924 | 1,193 | 1,455 | 2,187 | — |
| Borrowings | 686 | 549 | 479 | 366 | 232 | 161 | 70 | 63 | 86 | 67 | 74 | 67 | — |
| Other Liabilities | 311 | 277 | 258 | 224 | 162 | 169 | 184 | 204 | 257 | 366 | 422 | 661 | — |
| Total Liabilities | 1,562 | 1,435 | 1,467 | 1,342 | 1,161 | 1,103 | 1,036 | 1,133 | 1,294 | 1,654 | 1,980 | 2,942 | — |
| Fixed Assets | 456 | 415 | 417 | 363 | 321 | 304 | 279 | 265 | 320 | 354 | 397 | 441 | — |
| CWIP | 49 | 48 | 33 | 26 | 37 | 27 | 43 | 81 | 50 | 20 | 68 | 127 | — |
| Investments | 2 | 8 | 8 | 5 | 5 | 6 | 7 | 8 | 9 | 108 | 290 | 402 | — |
| Other Assets | 1,054 | 964 | 1,008 | 947 | 797 | 766 | 707 | 779 | 915 | 1,171 | 1,225 | 1,972 | — |
| Total Assets | 1,562 | 1,435 | 1,467 | 1,342 | 1,161 | 1,103 | 1,036 | 1,133 | 1,294 | 1,654 | 1,980 | 2,942 | — |
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | −36 | 79 | 158 | 43 | 159 | 167 | 149 | 121 | 62 | 122 | 270 | 247 | 738 |
| Cash from Investing Activity | 156 | −13 | −10 | 60 | −8 | 1 | −6 | −32 | −17 | −50 | −137 | −320 | −214 |
| Cash from Financing Activity | −115 | −66 | −153 | −114 | −150 | −163 | −114 | −104 | −22 | 10 | −42 | −33 | −113 |
| Net Cash Flow | 5 | 0 | −5 | −11 | 1 | 5 | 29 | −14 | 23 | 82 | 91 | −107 | 411 |
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % | 4.0 | 8.0 | 8.0 | 8.0 | 9.0 | 6.0 | 6.0 | 4.0 | 13.0 | 14.0 | 36.0 | 27.0 | 59.0 |
| ROE % | — | — | — | — | — | — | — | — | — | — | — | — | 45.3 |
| EPS (₹) | 1.57 | 0.56 | 0.59 | 1.53 | 1.14 | 1.00 | 0.95 | 0.50 | 3.39 | 3.56 | 10.13 | 9.99 | 29.40 |
| Book Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 79.9 |
| Face Value (₹) | — | — | — | — | — | — | — | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | 24.9 |
| Div Yield % | — | — | — | — | — | — | — | — | — | — | — | — | 0.42 |
| NPM % | 3.0 | 1.0 | 1.1 | 2.6 | 2.0 | 2.2 | 2.3 | 1.5 | 7.4 | 7.1 | 12.5 | 13.8 | 24.3 |
| OPM % | 7.0 | 10.0 | 10.0 | 9.0 | 8.0 | 8.0 | 7.0 | 7.0 | 11.0 | 11.0 | 19.0 | 20.0 | 34.0 |
| D/E | 1.31 | 1.22 | 0.90 | 0.66 | 0.49 | 0.30 | 0.21 | 0.09 | 0.07 | 0.09 | 0.05 | 0.05 | 0.03 |
| P/B | — | — | — | — | — | — | — | — | — | — | — | — | 9.0 |